Georgia | No. 0-21656 | No. 58-180-7304 | ||
(State or other jurisdiction of incorporation) |
(Commission File Number) | (IRS Employer Identification No.) |
o | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | ||
o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | ||
o | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | ||
o | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240-13e-4(c)) |
Item 2.02 | Results of Operation and Financial Condition |
On January 23, 2008, United Community Banks, Inc. (the Registrant) issued a news release announcing its financial results for the quarter ended December 31, 2007 (the News Release). The News Release, including financial schedules, is attached as Exhibit 99.1 to this report. In connection with issuing the News Release, on January 23, 2008 at 11:00 a.m. EST, the Registrant intends to hold a conference call/webcast to discuss the News Release. | |||
The presentation of the Registrants financial results included net operating income, which is a measure of performance determined by methods other than in accordance with generally accepted accounting principles, or GAAP. Management included non-GAAP net operating income because it believes it is useful for evaluating the Registrants operations and performance over periods of time, and uses net operating income in managing and evaluating the Registrants business and intends to use it in discussions about the Registrants operations and performance. Net operating income excludes the pre-tax effect of the special $15 million fraud related provision for loan losses recorded in the second quarter of 2007 and an additional $3 million special provision for loan losses recorded in the fourth quarter of 2007 because management feels that the events leading to the taking of the special provisions were isolated, non-recurring events and do not reflect overall trends in the Registrants earnings. Management believes this non-GAAP net operating income may provides users of the Registrants financial information with a meaningful measure for assessing the Registrants financial results and comparing those financial results to prior periods. | |||
Net operating income should be viewed in addition to, and not as an alternative or substitute for, the Registrants reported net income determined in accordance with GAAP, and is not necessarily comparable to non-GAAP performance measures that may be presented by other companies. |
Item 9.01 | Financial Statements and Exhibits |
(a) | Financial statements: None | ||
(b) | Pro forma financial information: None | ||
(c) | Exhibits: |
99.1 | Press Release, dated January 23, 2008 |
/s/ Rex S. Schuette | ||||
Rex S. Schuette | ||||
January 23, 2008 | Executive Vice President and Chief Financial Officer |
|||
| Fourth Quarter Operating Earnings |
o | Diluted operating earnings per share of 13 cents, lowered significantly by $26.5 million provision for loan losses | ||
o | Non-performing assets slightly above third quarter level |
Fourth | ||||||||||||||||||||||||||||||||||||
2007 | 2006 | Quarter | For the Twelve | YTD | ||||||||||||||||||||||||||||||||
(in thousands, except per share | Fourth | Third | Second | First | Fourth | 2007-2006 | Months Ended | 2007-2006 | ||||||||||||||||||||||||||||
data; taxable equivalent) | Quarter | Quarter | Quarter | Quarter | Quarter | Change | 2007 | 2006 | Change | |||||||||||||||||||||||||||
INCOME SUMMARY |
||||||||||||||||||||||||||||||||||||
Interest revenue |
$ | 140,768 | $ | 144,884 | $ | 136,237 | $ | 129,028 | $ | 123,463 | $ | 550,917 | $ | 446,695 | ||||||||||||||||||||||
Interest expense |
71,038 | 73,203 | 68,270 | 63,923 | 60,912 | 276,434 | 208,815 | |||||||||||||||||||||||||||||
Net interest
revenue |
69,730 | 71,681 | 67,967 | 65,105 | 62,551 | 11 | % | 274,483 | 237,880 | 15 | % | |||||||||||||||||||||||||
Provision for loan
losses (1) |
26,500 | 3,700 | 3,700 | 3,700 | 3,700 | 37,600 | 14,600 | |||||||||||||||||||||||||||||
Fee revenue |
16,100 | 15,615 | 16,554 | 14,382 | 13,215 | 22 | 62,651 | 49,095 | 28 | |||||||||||||||||||||||||||
Total operating
revenue |
59,330 | 83,596 | 80,821 | 75,787 | 72,066 | (18 | ) | 299,534 | 272,375 | 10 | ||||||||||||||||||||||||||
Operating expenses |
49,336 | 48,182 | 47,702 | 44,841 | 42,521 | 16 | 190,061 | 162,070 | 17 | |||||||||||||||||||||||||||
Income before
taxes |
9,994 | 35,414 | 33,119 | 30,946 | 29,545 | (66 | ) | 109,473 | 110,305 | (1 | ) | |||||||||||||||||||||||||
Income taxes |
3,960 | 12,878 | 12,043 | 11,601 | 11,111 | 40,482 | 41,490 | |||||||||||||||||||||||||||||
Net operating
income |
6,034 | 22,536 | 21,076 | 19,345 | 18,434 | (67 | ) | 68,991 | 68,815 | | ||||||||||||||||||||||||||
Fraud loss
provision, net of
tax (1) |
1,833 | | 9,165 | | | 10,998 | | |||||||||||||||||||||||||||||
Net income |
$ | 4,201 | $ | 22,536 | $ | 11,911 | $ | 19,345 | $ | 18,434 | (77 | ) | $ | 57,993 | $ | 68,815 | (16 | ) | ||||||||||||||||||
OPERATING
PERFORMANCE (1) |
||||||||||||||||||||||||||||||||||||
Earnings per
common share: |
||||||||||||||||||||||||||||||||||||
Basic |
$ | .13 | $ | .47 | $ | .47 | $ | .45 | $ | .45 | (71 | ) | $ | 1.50 | $ | 1.70 | (12 | ) | ||||||||||||||||||
Diluted |
.13 | .46 | .46 | .44 | .44 | (70 | ) | 1.48 | 1.66 | (11 | ) | |||||||||||||||||||||||||
Return on tangible
equity (2)(3)(4) |
5.06 | % | 17.54 | % | 17.52 | % | 17.18 | % | 17.49 | % | 14.23 | % | 17.52 | % | ||||||||||||||||||||||
Return on assets
(4) |
.29 | 1.11 | 1.12 | 1.11 | 1.10 | .89 | 1.09 | |||||||||||||||||||||||||||||
Dividend payout
ratio |
69.23 | 19.15 | 19.15 | 20.00 | 17.78 | 24.00 | 18.82 | |||||||||||||||||||||||||||||
GAAP PERFORMANCE
MEASURES |
||||||||||||||||||||||||||||||||||||
Per common share: |
||||||||||||||||||||||||||||||||||||
Basic earnings |
$ | .09 | $ | .47 | $ | .26 | $ | .45 | $ | .45 | (80 | ) | $ | 1.26 | $ | 1.70 | (26 | ) | ||||||||||||||||||
Diluted earnings |
.09 | .46 | .26 | .44 | .44 | (80 | ) | 1.24 | 1.66 | (25 | ) | |||||||||||||||||||||||||
Cash dividends
declared |
.09 | .09 | .09 | .09 | .08 | 13 | .36 | .32 | 13 | |||||||||||||||||||||||||||
Book value |
17.73 | 17.53 | 16.98 | 14.83 | 14.37 | 23 | 17.73 | 14.37 | 23 | |||||||||||||||||||||||||||
Tangible book
value (3) |
10.94 | 10.82 | 10.44 | 11.06 | 10.57 | 4 | 10.94 | 10.57 | 4 | |||||||||||||||||||||||||||
Key performance
ratios: |
||||||||||||||||||||||||||||||||||||
Return on equity
(2)(4) |
2.01 | % | 10.66 | % | 7.05 | % | 12.47 | % | 13.26 | % | 7.79 | % | 13.28 | % | ||||||||||||||||||||||
Return on assets
(4) |
.20 | 1.11 | .64 | 1.11 | 1.10 | .75 | 1.09 | |||||||||||||||||||||||||||||
Net interest
margin (4) |
3.73 | 3.89 | 3.94 | 3.99 | 3.99 | 3.88 | 4.05 | |||||||||||||||||||||||||||||
Efficiency ratio |
57.67 | 55.34 | 56.59 | 56.56 | 55.93 | 56.53 | 56.22 | |||||||||||||||||||||||||||||
Dividend payout
ratio |
100.00 | 19.15 | 34.62 | 20.00 | 17.78 | 28.57 | 18.82 | |||||||||||||||||||||||||||||
Equity to assets |
10.20 | 10.32 | 8.94 | 8.80 | 8.21 | 9.61 | 8.06 | |||||||||||||||||||||||||||||
Tangible equity
to assets (3) |
6.58 | 6.65 | 6.65 | 6.66 | 6.46 | 6.63 | 6.32 | |||||||||||||||||||||||||||||
ASSET QUALITY |
||||||||||||||||||||||||||||||||||||
Allowance for loan
losses |
$ | 89,423 | $ | 90,935 | $ | 92,471 | $ | 68,804 | $ | 66,566 | $ | 89,423 | $ | 66,566 | ||||||||||||||||||||||
Non-performing
assets |
46,258 | 63,337 | 43,601 | 14,290 | 13,654 | 46,258 | 13,654 | |||||||||||||||||||||||||||||
Net charge-offs |
31,012 | 5,236 | 2,124 | 1,462 | 1,930 | 39,834 | 5,524 | |||||||||||||||||||||||||||||
Allowance for loan
losses to loans |
1.51 | % | 1.53 | % | 1.54 | % | 1.27 | % | 1.24 | % | 1.51 | % | 1.24 | % | ||||||||||||||||||||||
Non-performing
assets to total
assets |
.56 | .77 | .54 | .20 | .19 | .56 | .19 | |||||||||||||||||||||||||||||
Net charge-offs to
average loans (4) |
2.07 | .35 | .15 | .11 | .15 | .69 | .12 | |||||||||||||||||||||||||||||
AVERAGE BALANCES |
||||||||||||||||||||||||||||||||||||
Loans |
$ | 5,940,230 | $ | 5,966,933 | $ | 5,619,950 | $ | 5,402,860 | $ | 5,134,721 | 16 | $ | 5,734,608 | $ | 4,800,981 | 19 | ||||||||||||||||||||
Investment
securities |
1,404,796 | 1,308,192 | 1,242,448 | 1,153,208 | 1,059,125 | 33 | 1,277,935 | 1,041,897 | 23 | |||||||||||||||||||||||||||
Earning assets |
7,424,992 | 7,332,492 | 6,915,134 | 6,599,035 | 6,225,943 | 19 | 7,070,900 | 5,877,483 | 20 | |||||||||||||||||||||||||||
Total assets |
8,210,120 | 8,083,739 | 7,519,392 | 7,092,710 | 6,669,950 | 23 | 7,730,530 | 6,287,148 | 23 | |||||||||||||||||||||||||||
Deposits |
6,151,476 | 6,246,319 | 5,945,633 | 5,764,426 | 5,517,696 | 11 | 6,028,625 | 5,017,435 | 20 | |||||||||||||||||||||||||||
Shareholders
equity |
837,195 | 834,094 | 672,348 | 624,100 | 547,419 | 53 | 742,771 | 506,946 | 47 | |||||||||||||||||||||||||||
Common shares -
basic |
47,203 | 48,348 | 44,949 | 43,000 | 41,096 | 45,893 | 40,393 | |||||||||||||||||||||||||||||
Common shares -
diluted |
47,652 | 48,977 | 45,761 | 43,912 | 42,311 | 46,593 | 41,575 | |||||||||||||||||||||||||||||
AT PERIOD END |
||||||||||||||||||||||||||||||||||||
Loans |
$ | 5,929,263 | $ | 5,952,749 | $ | 5,999,093 | $ | 5,402,198 | $ | 5,376,538 | 10 | $ | 5,929,263 | $ | 5,376,538 | 10 | ||||||||||||||||||||
Investment
securities |
1,356,846 | 1,296,826 | 1,213,659 | 1,150,424 | 1,107,153 | 23 | 1,356,846 | 1,107,153 | 23 | |||||||||||||||||||||||||||
Total assets |
8,207,302 | 8,180,600 | 8,087,667 | 7,186,602 | 7,101,249 | 16 | 8,207,302 | 7,101,249 | 16 | |||||||||||||||||||||||||||
Deposits |
6,075,951 | 6,154,308 | 6,361,269 | 5,841,687 | 5,772,886 | 5 | 6,075,951 | 5,772,886 | 5 | |||||||||||||||||||||||||||
Shareholders
equity |
831,902 | 833,761 | 828,731 | 638,456 | 616,767 | 35 | 831,902 | 616,767 | 35 | |||||||||||||||||||||||||||
Common shares
outstanding |
46,903 | 47,542 | 48,781 | 43,038 | 42,891 | 46,903 | 42,891 |
(1) | Excludes effect of special $15 million fraud related provision for loan losses recorded in the second quarter of 2007 and an additional $3 million in the fourth quarter of 2007. | |
(2) | Net income available to common shareholders, which excludes preferred stock dividends, divided by average realized common equity, which excludes accumulated other comprehensive income (loss). | |
(3) | Excludes effect of acquisition related intangibles and associated amortization. | |
(4) | Annualized. |
(in thousands, except per share data; | 5 Year | |||||||||||||||||||||||||||
taxable equivalent) | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | CAGR(4) | |||||||||||||||||||||
INCOME SUMMARY |
||||||||||||||||||||||||||||
Interest revenue |
$ | 550,917 | $ | 446,695 | $ | 324,225 | $ | 227,792 | $ | 198,689 | $ | 185,498 | ||||||||||||||||
Interest expense |
276,434 | 208,815 | 127,426 | 74,794 | 70,600 | 76,357 | ||||||||||||||||||||||
Net interest revenue |
274,483 | 237,880 | 196,799 | 152,998 | 128,089 | 109,141 | 20 | % | ||||||||||||||||||||
Provision for loan losses |
37,600 | 14,600 | 12,100 | 7,600 | 6,300 | 6,900 | ||||||||||||||||||||||
Fee revenue |
62,651 | 49,095 | 46,148 | 39,539 | 38,184 | 30,734 | 15 | |||||||||||||||||||||
Total revenue |
299,534 | 272,375 | 230,847 | 184,937 | 159,973 | 132,975 | 18 | |||||||||||||||||||||
Operating expenses (1) |
190,061 | 162,070 | 140,808 | 110,974 | 97,251 | 80,690 | 19 | |||||||||||||||||||||
Income before taxes |
109,473 | 110,305 | 90,039 | 73,963 | 62,722 | 52,285 | 16 | |||||||||||||||||||||
Income taxes |
40,482 | 41,490 | 33,297 | 26,807 | 23,247 | 19,505 | ||||||||||||||||||||||
Net operating income |
68,991 | 68,815 | 56,742 | 47,156 | 39,475 | 32,780 | 16 | |||||||||||||||||||||
Fraud loss provision, net of tax |
10,998 | | | | | | ||||||||||||||||||||||
Merger-related charges, net of tax |
| | | 565 | 1,357 | | ||||||||||||||||||||||
Net income |
$ | 57,993 | $ | 68,815 | $ | 56,742 | $ | 46,591 | $ | 38,118 | $ | 32,780 | 12 | |||||||||||||||
OPERATING PERFORMANCE (1) |
||||||||||||||||||||||||||||
Earnings per common share: |
||||||||||||||||||||||||||||
Basic |
$ | 1.50 | $ | 1.70 | $ | 1.47 | $ | 1.31 | $ | 1.15 | $ | 1.02 | 8 | |||||||||||||||
Diluted |
1.48 | 1.66 | 1.43 | 1.27 | 1.12 | .99 | 8 | |||||||||||||||||||||
Return on tangible equity (2)(3) |
14.23 | % | 17.52 | % | 18.99 | % | 19.74 | % | 19.24 | % | 17.88 | % | ||||||||||||||||
Return on assets |
.89 | 1.09 | 1.04 | 1.07 | 1.06 | 1.11 | ||||||||||||||||||||||
Efficiency ratio |
56.53 | 56.35 | 57.77 | 57.65 | 58.39 | 57.72 | ||||||||||||||||||||||
Dividend payout ratio |
24.00 | 18.82 | 19.05 | 18.32 | 17.39 | 16.34 | ||||||||||||||||||||||
GAAP PERFORMANCE |
||||||||||||||||||||||||||||
Per common share: |
||||||||||||||||||||||||||||
Basic earnings |
$ | 1.26 | $ | 1.70 | $ | 1.47 | $ | 1.29 | $ | 1.11 | $ | 1.02 | 4 | |||||||||||||||
Diluted earnings |
1.24 | 1.66 | 1.43 | 1.25 | 1.08 | .99 | 5 | |||||||||||||||||||||
Cash dividends declared (rounded) |
.36 | .32 | .28 | .24 | .20 | .17 | 17 | |||||||||||||||||||||
Book value |
17.73 | 14.37 | 11.80 | 10.39 | 8.47 | 6.89 | 21 | |||||||||||||||||||||
Tangible book value (3) |
10.94 | 10.57 | 8.94 | 7.34 | 6.52 | 6.49 | 11 | |||||||||||||||||||||
Key performance ratios: |
||||||||||||||||||||||||||||
Return on equity (2) |
7.79 | % | 13.28 | % | 13.46 | % | 14.39 | % | 14.79 | % | 16.54 | % | ||||||||||||||||
Return on assets |
.75 | 1.09 | 1.04 | 1.05 | 1.02 | 1.11 | ||||||||||||||||||||||
Net interest margin |
3.88 | 4.05 | 3.85 | 3.71 | 3.68 | 3.95 | ||||||||||||||||||||||
Dividend payout ratio |
28.57 | 18.82 | 19.05 | 18.60 | 18.02 | 16.34 | ||||||||||||||||||||||
Equity to assets |
9.61 | 8.06 | 7.63 | 7.45 | 7.21 | 7.01 | ||||||||||||||||||||||
Tangible equity to assets (3) |
6.63 | 6.32 | 5.64 | 5.78 | 6.02 | 6.60 | ||||||||||||||||||||||
ASSET QUALITY |
||||||||||||||||||||||||||||
Allowance for loan losses |
$ | 89,423 | $ | 66,566 | $ | 53,595 | $ | 47,196 | $ | 38,655 | $ | 30,914 | ||||||||||||||||
Non-performing assets |
46,258 | 13,654 | 12,995 | 8,725 | 7,589 | 8,019 | ||||||||||||||||||||||
Net charge-offs |
39,834 | 5,524 | 5,701 | 3,617 | 4,097 | 3,111 | ||||||||||||||||||||||
Allowance for loan losses to loans |
1.51 | % | 1.24 | % | 1.22 | % | 1.26 | % | 1.28 | % | 1.30 | % | ||||||||||||||||
Non-performing assets to total assets |
.56 | .19 | .22 | .17 | .19 | .25 | ||||||||||||||||||||||
Net charge-offs to average loans |
.69 | .12 | .14 | .11 | .15 | .14 | ||||||||||||||||||||||
AVERAGE BALANCES |
||||||||||||||||||||||||||||
Loans |
$ | 5,734,608 | $ | 4,800,981 | $ | 4,061,091 | $ | 3,322,916 | $ | 2,753,451 | $ | 2,239,875 | 21 | |||||||||||||||
Investment securities |
1,277,935 | 1,041,897 | 989,201 | 734,577 | 667,211 | 464,468 | 22 | |||||||||||||||||||||
Earning assets |
7,070,900 | 5,877,483 | 5,109,053 | 4,119,327 | 3,476,030 | 2,761,265 | 21 | |||||||||||||||||||||
Total assets |
7,730,530 | 6,287,148 | 5,472,200 | 4,416,835 | 3,721,284 | 2,959,295 | 21 | |||||||||||||||||||||
Deposits |
6,028,625 | 5,017,435 | 4,003,084 | 3,247,612 | 2,743,087 | 2,311,717 | 21 | |||||||||||||||||||||
Shareholders equity |
742,771 | 506,946 | 417,309 | 329,225 | 268,446 | 207,312 | 29 | |||||||||||||||||||||
Common shares Basic |
45,893 | 40,393 | 38,477 | 36,071 | 34,132 | 32,062 | ||||||||||||||||||||||
Common shares Diluted |
46,593 | 41,575 | 39,721 | 37,273 | 35,252 | 33,241 | ||||||||||||||||||||||
AT YEAR END |
||||||||||||||||||||||||||||
Loans |
$ | 5,929,263 | $ | 5,376,538 | $ | 4,398,286 | $ | 3,734,905 | $ | 3,015,997 | $ | 2,381,798 | 20 | |||||||||||||||
Investment securities |
1,356,846 | 1,107,153 | 990,687 | 879,978 | 659,891 | 559,390 | 19 | |||||||||||||||||||||
Total assets |
8,207,302 | 7,101,249 | 5,865,756 | 5,087,702 | 4,068,834 | 3,211,344 | 21 | |||||||||||||||||||||
Deposits |
6,075,951 | 5,772,886 | 4,477,600 | 3,680,516 | 2,857,449 | 2,385,239 | 21 | |||||||||||||||||||||
Shareholders equity |
831,902 | 616,767 | 472,686 | 397,088 | 299,373 | 221,579 | 30 | |||||||||||||||||||||
Common shares outstanding |
46,903 | 42,891 | 40,020 | 38,168 | 35,289 | 31,895 | 8 |
(1) | Excludes pre-tax provision for fraud losses of $18 million, or $.24 per diluted common share, recorded in 2007 and pre-tax merger-related charges totaling $.9 million, or $.02 per diluted common share, recorded in 2004 and $2.1 million, or $.04 per diluted common share, recorded in 2003. | |
(2) | Net income available to common stockholders, which excludes preferred stock dividends, divided by average realized common equity which excludes accumulated other comprehensive income (loss). | |
(3) | Excludes effect of acquisition related intangibles and associated amortization. | |
(4) | Compound annual growth rate. |
Linked | ||||||||||||||||||||||||||||||||
Quarter | ||||||||||||||||||||||||||||||||
2007 | 2006 | Change(2) | Year over Year Change | |||||||||||||||||||||||||||||
Fourth | Third | Second | First | Fourth | Excluding | |||||||||||||||||||||||||||
(in millions) | Quarter | Quarter | Quarter(1) | Quarter | Quarter | Actual | Actual | Acquired | ||||||||||||||||||||||||
LOANS BY CATEGORY |
||||||||||||||||||||||||||||||||
Commercial (sec. by RE) |
$ | 1,476 | $ | 1,441 | $ | 1,461 | $ | 1,227 | $ | 1,230 | 10 | % | 20 | % | 3 | % | ||||||||||||||||
Commercial construction |
527 | 527 | 509 | 462 | 470 | | 12 | 7 | ||||||||||||||||||||||||
Commercial & industrial |
418 | 408 | 421 | 315 | 296 | 10 | 41 | 4 | ||||||||||||||||||||||||
Total commercial |
2,421 | 2,376 | 2,391 | 2,004 | 1,996 | 8 | 21 | 4 | ||||||||||||||||||||||||
Residential construction |
1,829 | 1,939 | 2,013 | 1,874 | 1,864 | (23 | ) | (2 | ) | (11 | ) | |||||||||||||||||||||
Residential mortgage |
1,502 | 1,459 | 1,413 | 1,353 | 1,338 | 12 | 12 | 11 | ||||||||||||||||||||||||
Consumer / installment |
177 | 179 | 182 | 171 | 179 | (4 | ) | (1 | ) | (6 | ) | |||||||||||||||||||||
Total loans |
$ | 5,929 | $ | 5,953 | $ | 5,999 | $ | 5,402 | $ | 5,377 | (2 | ) | 10 | | ||||||||||||||||||
LOANS BY MARKET |
||||||||||||||||||||||||||||||||
Atlanta Region |
$ | 2,402 | $ | 2,451 | $ | 2,518 | $ | 2,015 | $ | 2,005 | (8) | % | 20 | % | (7) | % | ||||||||||||||||
North Georgia |
2,060 | 2,026 | 2,032 | 2,010 | 2,034 | 7 | 1 | 1 | ||||||||||||||||||||||||
Western North Carolina |
806 | 834 | 816 | 782 | 773 | (13 | ) | 4 | 4 | |||||||||||||||||||||||
Coastal Georgia |
415 | 402 | 396 | 372 | 358 | 13 | 16 | 16 | ||||||||||||||||||||||||
East Tennessee |
246 | 240 | 237 | 223 | 207 | 10 | 19 | 19 | ||||||||||||||||||||||||
Total loans |
$ | 5,929 | $ | 5,953 | $ | 5,999 | $ | 5,402 | $ | 5,377 | (2 | ) | 10 | | ||||||||||||||||||
RESIDENTIAL CONSTRUCTION |
||||||||||||||||||||||||||||||||
Dirt loans |
||||||||||||||||||||||||||||||||
Acquisition & development |
$ | 592 | $ | 596 | $ | 602 | $ | 580 | $ | 579 | (3) | % | 2 | % | (6) | % | ||||||||||||||||
Land loans |
126 | 125 | 113 | 122 | 127 | 3 | (1 | ) | (3 | ) | ||||||||||||||||||||||
Lot loans |
407 | 403 | 393 | 362 | 364 | 4 | 12 | 5 | ||||||||||||||||||||||||
Total |
1,125 | 1,124 | 1,108 | 1,064 | 1,070 | | 5 | (2 | ) | |||||||||||||||||||||||
House loans |
||||||||||||||||||||||||||||||||
Spec |
473 | 539 | 596 | 533 | 516 | (49 | ) | (8 | ) | (21 | ) | |||||||||||||||||||||
Sold |
231 | 276 | 309 | 277 | 278 | (65 | ) | (17 | ) | (28 | ) | |||||||||||||||||||||
Total |
704 | 815 | 905 | 810 | 794 | (54 | ) | (11 | ) | (23 | ) | |||||||||||||||||||||
Total residential construction |
$ | 1,829 | $ | 1,939 | $ | 2,013 | $ | 1,874 | $ | 1,864 | (23 | ) | (2 | ) | (11 | ) | ||||||||||||||||
RESIDENTIAL CONSTRUCTION ATLANTA REGION |
||||||||||||||||||||||||||||||||
Dirt loans |
||||||||||||||||||||||||||||||||
Acquisition & development |
$ | 311 | $ | 312 | $ | 336 | $ | 317 | $ | 321 | (1) | % | (3) | % | (18) | % | ||||||||||||||||
Land loans |
54 | 53 | 50 | 52 | 57 | 8 | (5 | ) | (11 | ) | ||||||||||||||||||||||
Lot loans |
131 | 135 | 140 | 113 | 109 | (12 | ) | 20 | (3 | ) | ||||||||||||||||||||||
Total |
496 | 500 | 526 | 482 | 487 | (3 | ) | 2 | (14 | ) | ||||||||||||||||||||||
House loans |
||||||||||||||||||||||||||||||||
Spec |
286 | 328 | 378 | 298 | 297 | (51 | ) | (4 | ) | (25 | ) | |||||||||||||||||||||
Sold |
82 | 112 | 140 | 124 | 117 | (107 | ) | (30 | ) | (57 | ) | |||||||||||||||||||||
Total |
368 | 440 | 518 | 422 | 414 | (65 | ) | (11 | ) | (34 | ) | |||||||||||||||||||||
Total residential construction |
$ | 864 | $ | 940 | $ | 1,044 | $ | 904 | $ | 901 | (32 | ) | (4 | ) | (23 | ) | ||||||||||||||||
(1) | Acquired Gwinnett Commercial Group on June 1, 2007 with total loans of $534 million in the Atlanta Region. | |
(2) | Annualized. |
(in millions) | 2007 | 2006 | 2005 | 2004 | 2003 | |||||||||||||||
LOANS BY CATEGORY |
||||||||||||||||||||
Commercial (sec. by RE) |
$ | 1,476 | $ | 1,230 | $ | 1,055 | $ | 966 | $ | 777 | ||||||||||
Commercial construction |
527 | 470 | 358 | 239 | 164 | |||||||||||||||
Commercial & industrial |
418 | 296 | 237 | 212 | 190 | |||||||||||||||
Total commercial |
2,421 | 1,996 | 1,650 | 1,417 | 1,131 | |||||||||||||||
Residential construction |
1,829 | 1,864 | 1,381 | 1,066 | 763 | |||||||||||||||
Residential mortgage |
1,502 | 1,338 | 1,206 | 1,102 | 982 | |||||||||||||||
Consumer / installment |
177 | 179 | 161 | 150 | 140 | |||||||||||||||
Total loans |
$ | 5,929 | $ | 5,377 | $ | 4,398 | $ | 3,735 | $ | 3,016 | ||||||||||
LOANS BY MARKET |
||||||||||||||||||||
Atlanta Region |
$ | 2,402 | $ | 2,005 | $ | 1,456 | $ | 1,061 | $ | 662 | ||||||||||
North Georgia |
2,060 | 2,034 | 1,790 | 1,627 | 1,481 | |||||||||||||||
Western North Carolina |
806 | 773 | 668 | 633 | 548 | |||||||||||||||
Coastal Georgia |
415 | 358 | 306 | 274 | 222 | |||||||||||||||
East Tennessee |
246 | 207 | 178 | 140 | 103 | |||||||||||||||
Total loans |
$ | 5,929 | $ | 5,377 | $ | 4,398 | $ | 3,735 | $ | 3,016 | ||||||||||
Fourth | Third | Second | ||||||||||||||||||||||
Quarter | Quarter | Quarter | Years Ended December 31, | |||||||||||||||||||||
2007 | 2007 | 2007 | 2007 | 2004 | 2003 | |||||||||||||||||||
Special provision for fraud related loan losses |
$ | 3,000 | $ | | $ | 15,000 | $ | 18,000 | $ | | $ | | ||||||||||||
Merger-related charges included in expenses: |
||||||||||||||||||||||||
Salaries and employee benefits severance and related costs |
| | | | 203 | 135 | ||||||||||||||||||
Professional fees |
| | | | 407 | 885 | ||||||||||||||||||
Contract termination costs |
| | | | 119 | 566 | ||||||||||||||||||
Other merger-related expenses |
| | | | 141 | 502 | ||||||||||||||||||
Total merger-related charges |
| | | | 870 | 2,088 | ||||||||||||||||||
Pre-tax earnings impact of non-operating charges |
3,000 | | 15,000 | 18,000 | 870 | 2,088 | ||||||||||||||||||
Income tax effect of special provision |
1,167 | | 5,835 | 7,002 | 305 | 731 | ||||||||||||||||||
After-tax effect of special provision |
$ | 1,833 | $ | | $ | 9,165 | $ | 10,998 | $ | 565 | $ | 1,357 | ||||||||||||
Net Income Reconciliation |
||||||||||||||||||||||||
Operating net income |
$ | 6,034 | $ | 22,536 | $ | 21,076 | $ | 68,991 | $ | 47,156 | $ | 39,475 | ||||||||||||
After-tax effect of special provision and merger-related charges |
(1,833 | ) | | (9,165 | ) | (10,998 | ) | (565 | ) | (1,357 | ) | |||||||||||||
Net income (GAAP) |
$ | 4,201 | $ | 22,536 | $ | 11,911 | $ | 57,993 | $ | 46,591 | $ | 38,118 | ||||||||||||
Basic Earnings Per Share Reconciliation |
||||||||||||||||||||||||
Basic operating earnings per share |
$ | .13 | $ | .47 | $ | .47 | $ | 1.50 | $ | 1.31 | $ | 1.15 | ||||||||||||
Per share effect of special provision and merger-related charges |
(.04 | ) | | (.21 | ) | (.24 | ) | (.02 | ) | (.04 | ) | |||||||||||||
Basic earnings per share (GAAP) |
$ | .09 | $ | .47 | $ | .26 | $ | 1.26 | $ | 1.29 | $ | 1.11 | ||||||||||||
Diluted Earnings Per Share Reconciliation |
||||||||||||||||||||||||
Diluted operating earnings per share |
$ | .13 | $ | .46 | $ | .46 | $ | 1.48 | $ | 1.27 | $ | 1.12 | ||||||||||||
Per share effect of special provision and merger-related charges |
(.04 | ) | | (.20 | ) | (.24 | ) | (.02 | ) | (.04 | ) | |||||||||||||
Diluted earnings per share (GAAP) |
$ | .09 | $ | .46 | $ | .26 | $ | 1.24 | $ | 1.25 | $ | 1.08 | ||||||||||||
Provision for Loan Losses Reconciliation |
||||||||||||||||||||||||
Operating provision for loan losses |
$ | 26,500 | $ | 3,700 | $ | 3,700 | $ | 37,600 | $ | 7,600 | $ | 6,300 | ||||||||||||
Special provision for fraud related loan losses |
3,000 | | 15,000 | 18,000 | | | ||||||||||||||||||
Provision for loan losses (GAAP) |
$ | 29,500 | $ | 3,700 | $ | 18,700 | $ | 55,600 | $ | 7,600 | $ | 6,300 | ||||||||||||
Nonperforming Assets Reconciliation |
||||||||||||||||||||||||
Nonperforming assets excluding fraud-related assets |
$ | 40,956 | $ | 39,761 | $ | 19,968 | $ | 40,956 | $ | 8,725 | $ | 7,589 | ||||||||||||
Fraud-related loans and OREO included in nonperforming assets |
5,302 | 23,576 | 23,633 | 5,302 | | | ||||||||||||||||||
Nonperforming assets (GAAP) |
$ | 46,258 | $ | 63,337 | $ | 43,601 | $ | 46,258 | $ | 8,725 | $ | 7,589 | ||||||||||||
Allowance for Loan Losses Reconciliation |
||||||||||||||||||||||||
Allowance for loan losses excluding special fraud-related allowance |
$ | 89,423 | $ | 75,935 | $ | 77,471 | $ | 89,423 | $ | 47,196 | $ | 38,655 | ||||||||||||
Fraud-related allowance for loan losses |
| 15,000 | 15,000 | | | | ||||||||||||||||||
Allowance for loan losses (GAAP) |
$ | 89,423 | $ | 90,935 | $ | 92,471 | $ | 89,423 | $ | 47,196 | $ | 38,655 | ||||||||||||
Net Charge Offs Reconciliation |
||||||||||||||||||||||||
Net charge offs excluding charge off of fraud-related loans |
$ | 13,012 | $ | 5,236 | $ | 2,124 | $ | 21,834 | $ | 3,617 | $ | 4,097 | ||||||||||||
Fraud-related loans charged off |
18,000 | | | 18,000 | | | ||||||||||||||||||
Net charge offs (GAAP) |
$ | 31,012 | $ | 5,236 | $ | 2,124 | $ | 39,834 | $ | 3,617 | $ | 4,097 | ||||||||||||
Allowance for Loan Losses to Loans Ratio Reconciliation |
||||||||||||||||||||||||
Allowance for loan losses to loans ratio excluding fraud-related allowance |
1.51 | % | 1.28 | % | 1.29 | % | 1.51 | % | 1.26 | % | 1.28 | % | ||||||||||||
Portion of allowance assigned to fraud-related loans |
| .25 | .25 | | | | ||||||||||||||||||
Allowance for loan losses to loans ratio (GAAP) |
1.51 | % | 1.53 | % | 1.54 | % | 1.51 | % | 1.26 | % | 1.28 | % | ||||||||||||
Nonperforming Assets to Total Assets Ratio Reconciliation |
||||||||||||||||||||||||
Nonperforming assets to total assets ratio excluding fraud-related assets |
.50 | % | .49 | % | .25 | % | .50 | % | .17 | % | .19 | % | ||||||||||||
Fraud-related nonperforming assets |
.06 | .28 | .29 | .06 | | | ||||||||||||||||||
Nonperforming assets to total assets ratio (GAAP) |
.56 | % | .77 | % | .54 | % | .56 | % | .17 | % | .19 | % | ||||||||||||
Net Charge Offs to Average Loans Ratio Reconciliation |
||||||||||||||||||||||||
Net charge offs to average loans ratio excluding fraud-related loans |
.87 | % | .35 | % | .15 | % | .38 | % | .11 | % | .15 | % | ||||||||||||
Charge offs of fraud-related loans |
1.20 | | | .31 | | | ||||||||||||||||||
Net charge offs to average loans ratio (GAAP) |
2.07 | % | .35 | % | .15 | % | .69 | % | .11 | % | .15 | % | ||||||||||||
Operating Expenses Reconciliation |
||||||||||||||||||||||||
Operating expenses (operating basis) |
$ | 49,336 | $ | 47,702 | $ | 47,702 | $ | 190,061 | $ | 110,974 | $ | 97,251 | ||||||||||||
Merger-related charges |
| | | | 870 | 2,088 | ||||||||||||||||||
Operating expenses (GAAP) |
$ | 49,336 | $ | 47,702 | $ | 47,702 | $ | 190,061 | $ | 111,844 | $ | 99,339 | ||||||||||||
Three Months Ended | Twelve Months Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
(in thousands, except per share data) | 2007 | 2006 | 2007 | 2006 | ||||||||||||
Interest revenue: |
||||||||||||||||
Loans, including fees |
$ | 121,248 | $ | 109,869 | $ | 482,333 | $ | 394,907 | ||||||||
Investment securities: |
||||||||||||||||
Taxable |
18,296 | 12,488 | 64,377 | 47,149 | ||||||||||||
Tax exempt |
405 | 472 | 1,718 | 1,969 | ||||||||||||
Federal funds sold and deposits in banks |
336 | 117 | 608 | 802 | ||||||||||||
Total interest revenue |
140,285 | 122,946 | 549,036 | 444,827 | ||||||||||||
Interest expense: |
||||||||||||||||
Deposits: |
||||||||||||||||
NOW |
10,999 | 9,120 | 45,142 | 30,549 | ||||||||||||
Money market |
4,314 | 2,527 | 15,396 | 7,496 | ||||||||||||
Savings |
417 | 248 | 1,653 | 928 | ||||||||||||
Time |
40,934 | 40,645 | 167,400 | 130,324 | ||||||||||||
Total deposit interest expense |
56,664 | 52,540 | 229,591 | 169,297 | ||||||||||||
Federal funds purchased, repurchase agreements
and other short-term borrowings |
6,010 | 1,505 | 16,236 | 7,319 | ||||||||||||
Federal Home Loan Bank advances |
6,275 | 4,677 | 22,013 | 23,514 | ||||||||||||
Long-term debt |
2,089 | 2,190 | 8,594 | 8,685 | ||||||||||||
Total interest expense |
71,038 | 60,912 | 276,434 | 208,815 | ||||||||||||
Net interest revenue |
69,247 | 62,034 | 272,602 | 236,012 | ||||||||||||
Provision for loan losses |
29,500 | 3,700 | 55,600 | 14,600 | ||||||||||||
Net interest revenue after provision for loan losses |
39,747 | 58,334 | 217,002 | 221,412 | ||||||||||||
Fee revenue: |
||||||||||||||||
Service charges and fees |
8,350 | 7,064 | 31,433 | 27,159 | ||||||||||||
Mortgage loan and other related fees |
1,720 | 2,154 | 8,537 | 7,303 | ||||||||||||
Consulting fees |
2,577 | 2,095 | 8,946 | 7,291 | ||||||||||||
Brokerage fees |
1,064 | 653 | 4,095 | 3,083 | ||||||||||||
Securities gains (losses), net |
1,364 | (258 | ) | 3,182 | (643 | ) | ||||||||||
Losses on prepayment of borrowings |
(1,078 | ) | | (2,242 | ) | (636 | ) | |||||||||
Other |
2,103 | 1,507 | 8,700 | 5,538 | ||||||||||||
Total fee revenue |
16,100 | 13,215 | 62,651 | 49,095 | ||||||||||||
Total revenue |
55,847 | 71,549 | 279,653 | 270,507 | ||||||||||||
Operating expenses: |
||||||||||||||||
Salaries and employee benefits |
27,116 | 26,524 | 115,153 | 100,964 | ||||||||||||
Communications and equipment |
3,890 | 4,101 | 15,483 | 15,071 | ||||||||||||
Occupancy |
3,489 | 2,839 | 13,613 | 11,632 | ||||||||||||
Advertising and public relations |
1,873 | 1,905 | 7,524 | 7,623 | ||||||||||||
Postage, printing and supplies |
1,546 | 1,564 | 6,365 | 5,748 | ||||||||||||
Professional fees |
1,809 | 1,274 | 7,218 | 4,442 | ||||||||||||
Amortization of intangibles |
771 | 523 | 2,739 | 2,032 | ||||||||||||
Other |
8,842 | 3,791 | 21,966 | 14,558 | ||||||||||||
Total operating expenses |
49,336 | 42,521 | 190,061 | 162,070 | ||||||||||||
Income before income taxes |
6,511 | 29,028 | 89,592 | 108,437 | ||||||||||||
Income taxes |
2,310 | 10,594 | 31,599 | 39,622 | ||||||||||||
Net income |
$ | 4,201 | $ | 18,434 | $ | 57,993 | $ | 68,815 | ||||||||
Earnings per common share: |
||||||||||||||||
Basic |
$ | .09 | $ | .45 | $ | 1.26 | $ | 1.70 | ||||||||
Diluted |
.09 | .44 | 1.24 | 1.66 | ||||||||||||
Dividends per common share |
.09 | .08 | .36 | .32 | ||||||||||||
Weighted average common shares outstanding: |
||||||||||||||||
Basic |
47,203 | 41,096 | 45,893 | 40,393 | ||||||||||||
Diluted |
47,652 | 42,311 | 46,593 | 41,575 |
December 31, | December 31, | |||||||
(in thousands, except share and per share data) | 2007 | 2006 | ||||||
(unaudited) | (unaudited) | |||||||
ASSETS |
||||||||
Cash and due from banks |
$ | 157,549 | $ | 158,348 | ||||
Interest-bearing deposits in banks |
62,074 | 12,936 | ||||||
Cash and cash equivalents |
219,623 | 171,284 | ||||||
Securities available for sale |
1,356,846 | 1,107,153 | ||||||
Mortgage loans held for sale |
28,004 | 35,325 | ||||||
Loans, net of unearned income |
5,929,263 | 5,376,538 | ||||||
Less allowance for loan losses |
89,423 | 66,566 | ||||||
Loans, net |
5,839,840 | 5,309,972 | ||||||
Premises and equipment, net |
180,088 | 139,716 | ||||||
Accrued interest receivable |
62,828 | 58,291 | ||||||
Goodwill and other intangible assets |
325,305 | 167,058 | ||||||
Other assets |
194,768 | 112,450 | ||||||
Total assets |
$ | 8,207,302 | $ | 7,101,249 | ||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||
Liabilities: |
||||||||
Deposits: |
||||||||
Demand |
$ | 700,941 | $ | 659,892 | ||||
NOW |
1,474,818 | 1,307,654 | ||||||
Money market |
452,917 | 255,862 | ||||||
Savings |
186,392 | 175,631 | ||||||
Time: |
||||||||
Less than $100,000 |
1,573,604 | 1,650,906 | ||||||
Greater than $100,000 |
1,364,763 | 1,397,245 | ||||||
Brokered |
322,516 | 325,696 | ||||||
Total deposits |
6,075,951 | 5,772,886 | ||||||
Federal funds purchased, repurchase agreements and other short-term borrowings |
638,462 | 65,884 | ||||||
Federal Home Loan Bank advances |
519,782 | 489,084 | ||||||
Long-term debt |
107,996 | 113,151 | ||||||
Accrued expenses and other liabilities |
33,209 | 43,477 | ||||||
Total liabilities |
7,375,400 | 6,484,482 | ||||||
Shareholders equity: |
||||||||
Preferred stock, $1 par value; $10 stated value; 10,000,000 shares authorized;
25,800 and 32,200 shares issued and outstanding |
258 | 322 | ||||||
Common stock, $1 par value; 100,000,000 shares authorized;
48,809,301 and 42,890,863 shares issued |
48,809 | 42,891 | ||||||
Common stock issuable; 73,250 and 29,821 shares |
2,100 | 862 | ||||||
Capital surplus |
462,881 | 270,383 | ||||||
Retained earnings |
347,391 | 306,261 | ||||||
Treasury stock; 1,905,921 shares as of December 31, 2007, at cost |
(43,798 | ) | | |||||
Accumulated other comprehensive income (loss) |
14,261 | (3,952 | ) | |||||
Total shareholders equity |
831,902 | 616,767 | ||||||
Total liabilities and shareholders equity |
$ | 8,207,302 | $ | 7,101,249 | ||||
2007 | 2006 | |||||||||||||||||||||||
Average | Avg. | Average | Avg. | |||||||||||||||||||||
(dollars in thousands, taxable equivalent) | Balance | Interest | Rate | Balance | Interest | Rate | ||||||||||||||||||
Assets: |
||||||||||||||||||||||||
Interest-earning assets: |
||||||||||||||||||||||||
Loans, net of unearned income (1)(2) |
$ | 5,940,230 | $ | 121,161 | 8.09 | % | $ | 5,134,721 | $ | 109,756 | 8.48 | % | ||||||||||||
Taxable securities (3) |
1,366,507 | 18,296 | 5.36 | 1,014,959 | 12,488 | 4.92 | ||||||||||||||||||
Tax-exempt securities (1) (3) |
38,289 | 666 | 6.96 | 44,166 | 777 | 7.04 | ||||||||||||||||||
Federal funds sold and other interest-earning assets |
79,966 | 645 | 3.23 | 32,097 | 442 | 5.51 | ||||||||||||||||||
Total interest-earning assets |
7,424,992 | 140,768 | 7.53 | 6,225,943 | 123,463 | 7.87 | ||||||||||||||||||
Non-interest-earning assets: |
||||||||||||||||||||||||
Allowance for loan losses |
(89,797 | ) | (64,301 | ) | ||||||||||||||||||||
Cash and due from banks |
147,500 | 121,276 | ||||||||||||||||||||||
Premises and equipment |
177,445 | 133,364 | ||||||||||||||||||||||
Other assets (3) |
549,980 | 253,668 | ||||||||||||||||||||||
Total assets |
$ | 8,210,120 | $ | 6,669,950 | ||||||||||||||||||||
Liabilities and Shareholders Equity: |
||||||||||||||||||||||||
Interest-bearing liabilities: |
||||||||||||||||||||||||
Interest-bearing deposits: |
||||||||||||||||||||||||
NOW |
$ | 1,491,091 | 10,999 | 2.93 | $ | 1,181,578 | 9,120 | 3.06 | ||||||||||||||||
Money market |
483,289 | 4,314 | 3.54 | 248,530 | 2,527 | 4.03 | ||||||||||||||||||
Savings |
191,133 | 417 | .87 | 170,472 | 248 | .58 | ||||||||||||||||||
Time less than $100,000 |
1,583,777 | 19,408 | 4.86 | 1,578,369 | 19,072 | 4.79 | ||||||||||||||||||
Time greater than $100,000 |
1,362,812 | 17,467 | 5.08 | 1,330,375 | 17,366 | 5.18 | ||||||||||||||||||
Brokered |
323,175 | 4,059 | 4.98 | 353,133 | 4,207 | 4.73 | ||||||||||||||||||
Total interest-bearing deposits |
5,435,277 | 56,664 | 4.14 | 4,862,457 | 52,540 | 4.29 | ||||||||||||||||||
Federal funds purchased and other borrowings |
466,408 | 6,010 | 5.11 | 105,650 | 1,505 | 5.65 | ||||||||||||||||||
Federal Home Loan Bank advances |
531,196 | 6,275 | 4.69 | 334,217 | 4,677 | 5.55 | ||||||||||||||||||
Long-term debt |
143,814 | 2,089 | 5.76 | 112,923 | 2,190 | 7.69 | ||||||||||||||||||
Total borrowed funds |
1,141,418 | 14,374 | 5.00 | 552,790 | 8,372 | 6.01 | ||||||||||||||||||
Total interest-bearing liabilities |
6,576,695 | 71,038 | 4.29 | 5,415,247 | 60,912 | 4.46 | ||||||||||||||||||
Non-interest-bearing liabilities: |
||||||||||||||||||||||||
Non-interest-bearing deposits |
716,199 | 655,239 | ||||||||||||||||||||||
Other liabilities |
80,031 | 52,045 | ||||||||||||||||||||||
Total liabilities |
7,372,925 | 6,122,531 | ||||||||||||||||||||||
Shareholders equity |
837,195 | 547,419 | ||||||||||||||||||||||
Total liabilities and shareholders equity |
$ | 8,210,120 | $ | 6,669,950 | ||||||||||||||||||||
Net interest revenue |
$ | 69,730 | $ | 62,551 | ||||||||||||||||||||
Net interest-rate spread |
3.24 | % | 3.41 | % | ||||||||||||||||||||
Net interest margin (4) |
3.73 | % | 3.99 | % | ||||||||||||||||||||
(1) | Interest revenue on tax-exempt securities and loans has been increased to reflect comparable interest on taxable securities and loans. The rate used was 39%, reflecting the statutory federal income tax rate and the federal tax adjusted state income tax rate. | |
(2) | Included in the average balance of loans outstanding are loans where the accrual of interest has been discontinued. | |
(3) | Securities available for sale are shown at amortized cost. Pretax unrealized losses of $799
thousand in 2007 and $12.7 million in 2006 are included in other assets for purposes of this presentation. |
|
(4) | Net interest margin is taxable equivalent net-interest revenue divided by average interest-earning assets. |
2007 | 2006 | |||||||||||||||||||||||
Average | Avg. | Average | Avg. | |||||||||||||||||||||
(dollars in thousands, taxable equivalent) | Balance | Interest | Rate | Balance | Interest | Rate | ||||||||||||||||||
Assets: |
||||||||||||||||||||||||
Interest-earning assets: |
||||||||||||||||||||||||
Loans, net of unearned income (1)(2) |
$ | 5,734,608 | $ | 481,590 | 8.40 | % | $ | 4,800,981 | $ | 394,439 | 8.22 | % | ||||||||||||
Taxable securities (3) |
1,236,595 | 64,377 | 5.21 | 995,172 | 47,149 | 4.74 | ||||||||||||||||||
Tax-exempt securities (1) (3) |
41,340 | 2,826 | 6.84 | 46,725 | 3,240 | 6.93 | ||||||||||||||||||
Federal funds sold and other interest-earning assets |
58,357 | 2,124 | 3.64 | 34,605 | 1,867 | 5.40 | ||||||||||||||||||
Total interest-earning assets |
7,070,900 | 550,917 | 7.79 | 5,877,483 | 446,695 | 7.60 | ||||||||||||||||||
Non-interest-earning assets: |
||||||||||||||||||||||||
Allowance for loan losses |
(81,378 | ) | (59,376 | ) | ||||||||||||||||||||
Cash and due from banks |
135,021 | 122,268 | ||||||||||||||||||||||
Premises and equipment |
164,153 | 123,865 | ||||||||||||||||||||||
Other assets (3) |
441,834 | 222,908 | ||||||||||||||||||||||
Total assets |
$ | 7,730,530 | $ | 6,287,148 | ||||||||||||||||||||
Liabilities and Shareholders Equity: |
||||||||||||||||||||||||
Interest-bearing liabilities: |
||||||||||||||||||||||||
Interest-bearing deposits: |
||||||||||||||||||||||||
NOW |
$ | 1,406,655 | 45,142 | 3.21 | $ | 1,115,434 | 30,549 | 2.74 | ||||||||||||||||
Money market |
399,838 | 15,396 | 3.85 | 202,477 | 7,496 | 3.70 | ||||||||||||||||||
Savings |
188,560 | 1,653 | .88 | 172,698 | 928 | .54 | ||||||||||||||||||
Time less than $100,000 |
1,619,279 | 79,333 | 4.90 | 1,410,869 | 61,676 | 4.37 | ||||||||||||||||||
Time greater than $100,000 |
1,377,915 | 71,467 | 5.19 | 1,134,414 | 54,304 | 4.79 | ||||||||||||||||||
Brokered |
337,376 | 16,600 | 4.92 | 334,243 | 14,344 | 4.29 | ||||||||||||||||||
Total interest-bearing deposits |
5,329,623 | 229,591 | 4.31 | 4,370,135 | 169,297 | 3.87 | ||||||||||||||||||
Federal funds purchased and other borrowings |
308,372 | 16,236 | 5.27 | 140,544 | 7,319 | 5.21 | ||||||||||||||||||
Federal Home Loan Bank advances |
455,620 | 22,013 | 4.83 | 465,820 | 23,514 | 5.05 | ||||||||||||||||||
Long-term debt |
122,555 | 8,594 | 7.01 | 112,135 | 8,685 | 7.75 | ||||||||||||||||||
Total borrowed funds |
886,547 | 46,843 | 5.28 | 718,499 | 39,518 | 5.50 | ||||||||||||||||||
Total interest-bearing liabilities |
6,216,170 | 276,434 | 4.45 | 5,088,634 | 208,815 | 4.10 | ||||||||||||||||||
Non-interest-bearing liabilities: |
||||||||||||||||||||||||
Non-interest-bearing deposits |
699,002 | 647,300 | ||||||||||||||||||||||
Other liabilities |
72,587 | 44,268 | ||||||||||||||||||||||
Total liabilities |
6,987,759 | 5,780,202 | ||||||||||||||||||||||
Shareholders equity |
742,771 | 506,946 | ||||||||||||||||||||||
Total liabilities and shareholders equity |
$ | 7,730,530 | $ | 6,287,148 | ||||||||||||||||||||
Net interest revenue |
$ | 274,483 | $ | 237,880 | ||||||||||||||||||||
Net interest-rate spread |
3.34 | % | 3.50 | % | ||||||||||||||||||||
Net interest margin (4) |
3.88 | % | 4.05 | % | ||||||||||||||||||||
(1) | Interest revenue on tax-exempt securities and loans has been increased to reflect comparable interest on taxable securities and loans. The rate used was 39%, reflecting the statutory federal income tax rate and the federal tax adjusted state income tax rate. | |
(2) | Included in the average balance of loans outstanding are loans where the accrual of interest has been discontinued. | |
(3) | Securities available for sale are shown at amortized cost. Pretax unrealized losses of $8.1
million in 2007 and $17.5 million in 2006 are included in other assets for purposes of this presentation. |
|
(4) | Net interest margin is taxable equivalent net-interest revenue divided by average interest-earning assets. |